Skip to content Social Security Online |
Actuarial Publications |
www.socialsecurity.gov | Home FAQs Contact Us Search |
Solvency provisions |
Detailed Single Year Tables |
Description of Proposed Provision:
|
|
  | Financial Estimates for the OASDI Trust Fund Program |
||||||||
  | |||||||||
  |
Proposal |
  |
Change from Present Law |
||||||
---|---|---|---|---|---|---|---|---|---|
  |
Expressed as a percentage of present-law taxable payroll |
Trust fund ratio as of January 1 |
Expressed as a percentage of present-law taxable payroll | ||||||
Calendar year |
Cost rate |
Income rate |
Annual balance |
Cost rate |
Income rate |
Annual balance |
|||
2010 | 13.09 | 12.33 | -0.76 | 355 | 0.00 | 0.00 | 0.00 | ||
2011 | 13.04 | 12.91 | -0.12 | 353 | 0.00 | 0.00 | 0.00 | ||
2012 | 12.84 | 12.87 | 0.03 | 350 | 0.00 | 0.00 | 0.00 | ||
2013 | 12.82 | 12.90 | 0.08 | 346 | 0.00 | 0.00 | 0.00 | ||
2014 | 12.86 | 12.92 | 0.06 | 341 | -0.01 | 0.00 | 0.01 | ||
2015 | 12.96 | 12.94 | -0.02 | 336 | -0.02 | 0.00 | 0.02 | ||
2016 | 13.06 | 12.96 | -0.11 | 331 | -0.04 | 0.00 | 0.04 | ||
2017 | 13.24 | 12.99 | -0.26 | 326 | -0.06 | 0.00 | 0.06 | ||
2018 | 13.46 | 13.01 | -0.45 | 320 | -0.09 | 0.00 | 0.08 | ||
2019 | 13.71 | 13.02 | -0.69 | 313 | -0.12 | -0.01 | 0.12 | ||
2020 | 13.98 | 13.04 | -0.94 | 305 | -0.17 | -0.01 | 0.16 | ||
2021 | 14.24 | 13.06 | -1.19 | 296 | -0.21 | -0.01 | 0.20 | ||
2022 | 14.49 | 13.07 | -1.41 | 287 | -0.26 | -0.01 | 0.25 | ||
2023 | 14.71 | 13.08 | -1.63 | 276 | -0.32 | -0.02 | 0.30 | ||
2024 | 14.91 | 13.10 | -1.82 | 265 | -0.37 | -0.02 | 0.35 | ||
2025 | 15.10 | 13.11 | -1.99 | 254 | -0.43 | -0.02 | 0.41 | ||
2026 | 15.27 | 13.12 | -2.15 | 242 | -0.49 | -0.03 | 0.46 | ||
2027 | 15.40 | 13.13 | -2.27 | 229 | -0.55 | -0.03 | 0.52 | ||
2028 | 15.52 | 13.14 | -2.38 | 216 | -0.62 | -0.03 | 0.58 | ||
2029 | 15.61 | 13.15 | -2.46 | 202 | -0.68 | -0.04 | 0.64 | ||
2030 | 15.66 | 13.15 | -2.51 | 189 | -0.74 | -0.04 | 0.70 | ||
2031 | 15.70 | 13.16 | -2.54 | 175 | -0.81 | -0.04 | 0.76 | ||
2032 | 15.72 | 13.16 | -2.56 | 161 | -0.87 | -0.05 | 0.83 | ||
2033 | 15.72 | 13.16 | -2.56 | 147 | -0.94 | -0.05 | 0.89 | ||
2034 | 15.70 | 13.16 | -2.53 | 133 | -1.01 | -0.05 | 0.95 | ||
2035 | 15.66 | 13.16 | -2.49 | 119 | -1.07 | -0.06 | 1.01 | ||
2036 | 15.60 | 13.16 | -2.44 | 105 | -1.14 | -0.06 | 1.08 | ||
2037 | 15.53 | 13.16 | -2.37 | 92 | -1.20 | -0.07 | 1.14 | ||
2038 | 15.44 | 13.16 | -2.29 | 78 | -1.27 | -0.07 | 1.20 | ||
2039 | 15.35 | 13.16 | -2.19 | 65 | -1.33 | -0.07 | 1.26 | ||
2040 | 15.25 | 13.15 | -2.09 | 52 | -1.40 | -0.08 | 1.32 | ||
2041 | 15.14 | 13.15 | -1.99 | 40 | -1.46 | -0.08 | 1.38 | ||
2042 | 15.03 | 13.14 | -1.89 | 28 | -1.52 | -0.08 | 1.44 | ||
2043 | 14.93 | 13.14 | -1.79 | 16 | -1.58 | -0.09 | 1.50 | ||
2044 | 14.83 | 13.13 | -1.69 | 4 | -1.65 | -0.09 | 1.56 | ||
2045 | 14.73 | 13.13 | -1.60 | ---- | -1.71 | -0.10 | 1.62 | ||
2046 | 14.64 | 13.13 | -1.52 | ---- | -1.78 | -0.10 | 1.68 | ||
2047 | 14.56 | 13.12 | -1.43 | ---- | -1.84 | -0.10 | 1.74 | ||
2048 | 14.47 | 13.12 | -1.35 | ---- | -1.90 | -0.11 | 1.80 | ||
2049 | 14.39 | 13.12 | -1.27 | ---- | -1.96 | -0.11 | 1.85 | ||
2050 | 14.31 | 13.11 | -1.20 | ---- | -2.02 | -0.11 | 1.91 | ||
2051 | 14.24 | 13.11 | -1.13 | ---- | -2.09 | -0.12 | 1.97 | ||
2052 | 14.18 | 13.11 | -1.07 | ---- | -2.15 | -0.12 | 2.03 | ||
2053 | 14.12 | 13.10 | -1.02 | ---- | -2.21 | -0.12 | 2.09 | ||
2054 | 14.07 | 13.10 | -0.97 | ---- | -2.27 | -0.13 | 2.15 | ||
2055 | 14.03 | 13.10 | -0.93 | ---- | -2.34 | -0.13 | 2.21 | ||
2056 | 13.99 | 13.10 | -0.89 | ---- | -2.40 | -0.14 | 2.27 | ||
2057 | 13.95 | 13.10 | -0.85 | ---- | -2.47 | -0.14 | 2.33 | ||
2058 | 13.91 | 13.10 | -0.81 | ---- | -2.53 | -0.14 | 2.39 | ||
2059 | 13.87 | 13.09 | -0.77 | ---- | -2.59 | -0.15 | 2.45 | ||
2060 | 13.83 | 13.09 | -0.74 | ---- | -2.66 | -0.15 | 2.50 | ||
2061 | 13.79 | 13.09 | -0.70 | ---- | -2.72 | -0.15 | 2.56 | ||
2062 | 13.76 | 13.09 | -0.67 | ---- | -2.78 | -0.16 | 2.62 | ||
2063 | 13.72 | 13.09 | -0.63 | ---- | -2.84 | -0.16 | 2.68 | ||
2064 | 13.69 | 13.09 | -0.60 | ---- | -2.90 | -0.16 | 2.73 | ||
2065 | 13.66 | 13.09 | -0.57 | ---- | -2.96 | -0.17 | 2.79 | ||
2066 | 13.63 | 13.08 | -0.55 | ---- | -3.02 | -0.17 | 2.84 | ||
2067 | 13.61 | 13.08 | -0.53 | ---- | -3.08 | -0.18 | 2.90 | ||
2068 | 13.59 | 13.08 | -0.51 | ---- | -3.13 | -0.18 | 2.96 | ||
2069 | 13.57 | 13.08 | -0.49 | ---- | -3.19 | -0.18 | 3.01 | ||
2070 | 13.55 | 13.08 | -0.47 | ---- | -3.25 | -0.19 | 3.07 | ||
2071 | 13.54 | 13.08 | -0.45 | ---- | -3.31 | -0.19 | 3.12 | ||
2072 | 13.52 | 13.08 | -0.44 | ---- | -3.37 | -0.19 | 3.18 | ||
2073 | 13.50 | 13.08 | -0.42 | ---- | -3.43 | -0.20 | 3.24 | ||
2074 | 13.49 | 13.08 | -0.41 | ---- | -3.49 | -0.20 | 3.29 | ||
2075 | 13.47 | 13.08 | -0.39 | ---- | -3.55 | -0.20 | 3.35 | ||
2076 | 13.46 | 13.08 | -0.38 | ---- | -3.61 | -0.21 | 3.41 | ||
2077 | 13.44 | 13.08 | -0.37 | ---- | -3.67 | -0.21 | 3.46 | ||
2078 | 13.43 | 13.08 | -0.35 | ---- | -3.73 | -0.21 | 3.52 | ||
2079 | 13.42 | 13.08 | -0.34 | ---- | -3.79 | -0.22 | 3.57 | ||
2080 | 13.40 | 13.08 | -0.33 | ---- | -3.85 | -0.22 | 3.63 | ||
2081 | 13.39 | 13.08 | -0.31 | ---- | -3.91 | -0.22 | 3.68 | ||
2082 | 13.37 | 13.07 | -0.30 | ---- | -3.96 | -0.23 | 3.74 | ||
2083 | 13.36 | 13.07 | -0.29 | ---- | -4.02 | -0.23 | 3.79 | ||
2084 | 13.35 | 13.07 | -0.27 | ---- | -4.08 | -0.23 | 3.85 | ||
2085 | 13.33 | 13.07 | -0.26 | ---- | -4.14 | -0.24 | 3.90 |
  | Summarized Estimates |
||||||||
  | |||||||||
  |
Proposal |
  |
Change from Present Law |
||||||
---|---|---|---|---|---|---|---|---|---|
Years | Cost rate |
Income rate |
Actuarial balance |
Year of exhaustion1 |
Cost rate |
Income rate |
Actuarial balance |
||
Based on Intermediate Assumptions of the 2010 Trustees Report. | |||||||||
2010-2084 | 14.36% | 13.92% | -0.44% | 2044 | -1.57% | -0.09% | 1.48% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified March 2, 2011 |